[EUPE] QoQ Annualized Quarter Result on 28-Feb-2011 [#4]

Stock
[EUPE] EUPE CORPORATION BHD
Announcement Date
25-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2011
Quarter
28-Feb-2011 [#4]
Profit Trend
QoQ- 99.2%
YoY- 38.68%
Quarter Report
Latest QR
Upcoming QR
EUPE's Result
EUPE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Revenue 142,905 150,520 137,148 124,166 112,061 106,430 108,796 19.91%
PBT 13,794 11,422 10,392 10,753 7,362 5,756 4,812 101.66%
Tax -4,477 -4,074 -3,912 -4,008 -3,176 -2,320 -2,252 58.03%
NP 9,317 7,348 6,480 6,745 4,186 3,436 2,560 136.41%
-
NP to SH 6,270 4,490 4,172 4,980 2,500 1,620 1,508 158.34%
-
Tax Rate 32.46% 35.67% 37.64% 37.27% 43.14% 40.31% 46.80% -
Total Cost 133,588 143,172 130,668 117,421 107,874 102,994 106,236 16.48%
-
Net Worth 244,760 243,742 243,366 240,704 237,585 237,857 239,200 1.54%
Dividend
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Net Worth 244,760 243,742 243,366 240,704 237,585 237,857 239,200 1.54%
NOSH 128,147 128,285 128,765 128,034 128,424 128,571 130,000 -0.95%
Ratio Analysis
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
NP Margin 6.52% 4.88% 4.72% 5.43% 3.74% 3.23% 2.35% -
ROE 2.56% 1.84% 1.71% 2.07% 1.05% 0.68% 0.63% -
Per Share
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 111.52 117.33 106.51 96.98 87.26 82.78 83.69 21.07%
EPS 4.89 3.50 3.24 3.89 1.95 1.26 1.16 160.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.90 1.89 1.88 1.85 1.85 1.84 2.51%
Adjusted Per Share Value based on latest NOSH - 127,756
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
RPS 97.08 102.26 93.17 84.35 76.13 72.30 73.91 19.91%
EPS 4.26 3.05 2.83 3.38 1.70 1.10 1.02 159.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6628 1.6559 1.6533 1.6352 1.614 1.6159 1.625 1.54%
Price Multiplier on Financial Quarter End Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 30/11/11 29/08/11 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 -
Price 0.43 0.44 0.50 0.50 0.53 0.52 0.49 -
P/RPS 0.39 0.38 0.47 0.52 0.61 0.63 0.59 -24.09%
P/EPS 8.79 12.57 15.43 12.85 27.23 41.27 42.24 -64.85%
EY 11.38 7.95 6.48 7.78 3.67 2.42 2.37 184.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.26 0.27 0.29 0.28 0.27 -10.12%
Price Multiplier on Announcement Date
30/11/11 31/08/11 31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 CAGR
Date 31/01/12 25/10/11 29/07/11 25/04/11 31/01/11 25/10/10 29/07/10 -
Price 0.52 0.42 0.48 0.53 0.52 0.54 0.54 -
P/RPS 0.47 0.36 0.45 0.55 0.60 0.65 0.65 -19.42%
P/EPS 10.63 12.00 14.81 13.63 26.71 42.86 46.55 -62.60%
EY 9.41 8.33 6.75 7.34 3.74 2.33 2.15 167.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.25 0.28 0.28 0.29 0.29 -4.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment